VJA Meeting Hall Detailed Estimate

GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
DETAILED ESTIMATE
Name of the Work : Construction of Meeting Hall to be constructed by

A.P.T.D.C in Z.P Compound
Estimate Amount Rs. 105.00 Lakhs
DISTRICT KRISHNA
CIRCLE MACHILIPATNAM
DIVISION VIJAYAWADA
SUB-DIVISION VIJAYAWADA
H
NT
nstructed by
SPECIFICATION REPORT
Name of the Work : Construction of Meeting Hall to be constructed by A.P.T.D.C in Z.P Compound
The work"Construction of State Panchayat Resource Centre(SPRC) Building at Kanuru(V)
of Penamaluru(M)",Est.Cost.Rs.100.00 lakhs was administratively sanctioned under RGPSA grant for the
year 2017-18 vide Progs.Rc.No.2878/CPR/H1/2015 Dt.13.12.17 of the Commissioner,PR&RD,Vijayawada
As per the instructions of the Commissioner,PR&RD,Vijayawada during the field visit,it is

proposed to accommodate the State Panchayat Resource Centre(SPRC) building in the existing DPRC building
in Kanuru,as per the plan enclosed.
The following items were executed under the work"Construction of DPRC Building at
Kanuru of Penamaluru(M)",Est.Cost.Rs.200.00 lakhs.
a)Foundations
b)Basement
c)Super structure for GF with walls
d)Inside plasterings & Concealed Electrical pipes & GI boxes
1) Outside plasterings for the buildings
2) Doors & Windows in rooms
3) Flooring with CM(1:3)---7mm thick plastering except in conference hall
4) Flooring with vitrified tiles in conference hall
5) Finishing to walls with Birla wall care in conference hall
6) POP ceiling in conference hall
7) Fans and LED ceiling lights in conference hall
8) Outside and inside white washing
9) Electrical wiring complete,Switch boards,lights only in conference hall
10) Sanitary and water supply lines and fixtures.
The following items are proposed in the present estimate to bring the SPRC building into
utilisation:-
1)Vitrified tile flooring in balance rooms

2)Granite flooring in Reception and corridors
3)Granite cladding in portico for elevation purpose
4)Balance UPVC Windows
5)PVC Ceiling in balance Rooms
6)Ceiling lights & Fans in balance Rooms
7)Birla wall care Finishing & Paintings
8)Provision for Split Acs
8)Provision for audio system in conference hall
Further lump sum provisions are made in the estimate for the following items:-
1)Provision for VAT @ 12.00%
2)QC charges @ 0.5%
The estimate is prepared as per the current SSR,i.e.2017-2018 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.
Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Vijayawada Mandal Parishad,Kankipadu
d
ABSTRACT
S.No Description of item No Rate Amount
1 Completion of incomplete ground floor with 1 9166316 9166316

AC Units
2 Provision for GST @ 12% -------LS------ 1099958
3 Provision for QC Charges @ 0.5% -------LS------ 45832
4 Provision for seinorage charges -------LS------ 40000
5 Provision for unforeseen items -------LS------ 147894
TOTAL 10500000

DETAILED CUM ABSTRACT ESTIMATE
Sl. Description of Item No Length Width Thickne Quantity Unit Rate

No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
1 Earthwork in excavation for structures as per drawing and technical specifications

Clause 305.1 including setting out, construction of shoring and bracing, removal
of stumps and other deleterious material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling in trenches with excavated suitable
material as per Technical Specification 305 MORD / 304 MORTH
For Strip Footing1 1 x 1 13.15 5.30 2.44 170.06

---do---Strip Footing2 1 x 1 13.15 4.30 2.44 137.97
Combined Footing1 1 x 1 6.30 3.30 2.44 50.73
----do--- CF2 1 x 1 6.30 2.80 2.44 43.04
----do--- CF3 1 x 1 3.30 2.80 2.44 22.55
----do--- RF1 1 x 1 4.10 2.30 2.44 23.01
----do--- F1 1 x 2 3.30 3.30 2.44 53.14
----do--- F2 1 x 10 3.00 3.00 2.44 219.60
720.10 sqm 214.22
2 Filling in foundation trenches as per drawing and technical specification Clause

305.3.9 MORD & 304 MORTH
----do--- CF2 1 x 1 6.30 2.80 0.15 2.65
----do--- CF3 1 x 1 3.30 2.80 0.15 1.39
----do--- RF1 1 x 1 4.10 2.30 0.15 1.41
----do--- F1 1 x 2 3.30 3.30 0.15 3.27
----do--- F2 1 x 10 3.00 3.00 0.15 13.50
Inside building 1 x 1 22.86 16.08 0.80 294.07
338.34 sqm 446.33
3 Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All
work upto plinth level.
----do--- CF2 1 x 1 6.30 2.80 0.15 2.65
----do--- CF3 1 x 1 3.30 2.80 0.15 1.39
----do--- RF1 1 x 1 4.10 2.30 0.15 1.41
----do--- F1 1 x 2 3.30 3.30 0.15 3.27
----do--- F2 1 x 10 3.00 3.00 0.15 13.50
Inside building 1 x 1 22.86 16.08 0.10 36.76
81.03 sqm 3408.70
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
4 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using 20mm size graded machine crushed
hard granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse aggregate,
water etc., to site and including Seigniorage charges, sales & other taxes on all
materials including all operational, incidental and labour charges such as
machine mixing, laying concrete, curing etc.,complete but excluding cost of steel
and its fabrication charges for finished item of work, but excluding centering,
shuttering.
For Strip Footing1--Beam 1 x 1 12.85 0.75 0.75 7.23

---do--slab 1 x 1 12.85 5.00 0.45 28.91
---do---Strip Footing2--Beam 1 x 1 12.85 0.75 0.75 7.23
---do--slab 1 x 1 12.85 4.00 0.30 15.42
Combined Footing1---Beam 1 x 1 6.00 0.45 0.45 1.22
---do--slab 1 x 1 6.00 3.00 0.25 4.50
----do--- CF2---Beam 1 x 1 6.00 0.45 0.45 1.22
---do--slab 1 x 1 6.00 2.50 0.25 3.75
----do--- CF3---Beam 1 x 1 3.00 0.30 0.30 0.27
---do--slab 1 x 1 3.00 2.50 0.25 1.88
----do--- RF1 1 x 1 3.80 2.00 0.45 3.42
----do--- F1 1 x 2 3.00 3.00 0.40 7.20
----do--- F2 1 x 10 2.70 2.70 0.35 25.52
107.77 sqm 7807.86

shuttering.
Pedastals
----do--- RF1 1 x 1 0.90 0.90 0.90 0.73
----do--- F1 1 x 2 0.90 0.90 0.90 1.46
----do--- F2 1 x 10 0.90 0.90 0.90 7.29
9.48 sqm 8296.41

shuttering.
Plinth Beam
Longitudinal 1 x 3 22.82 0.23 0.45 7.09
Tranverse 1 x 3 16.08 0.23 0.45 4.99
Internal 1 x 1 30.00 0.23 0.30 2.07
14.15 sqm 10072.44
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
shuttering.
Columns
C1 1 x 15 0.30 0.45 6.30 12.76
C2 1 x 8 0.45 0.75 6.30 17.01
C3 1 x 2 0.23 0.30 6.30 0.87
C4 0.785 x 4 0.30 0.30 6.30 1.78
32.42 sqm 10320.53

shuttering.
Lintels
Longitudinal 1 x 3 22.82 0.23 0.30 4.72
Tranverse 1 x 3 16.08 0.23 0.30 3.33
Internal 1 x 1 30.00 0.23 0.30 2.07
10.12 sqm 10442.55

shuttering.
Sunshades
Over Doors 1 x 2 2.13 ----- ----- 4.26
---do-- 1 x 2 1.65 ----- ----- 3.30
---do-- 1 x 4 1.35 ----- ----- 5.40
Windows 1 x 6 2.43 ----- ----- 14.58
In varandah 1 x 1 38.88 ----- ----- 38.88
27.54 rmt 553.28
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
shuttering.
Roof beams
Longitudinal 1 x 3 22.82 0.23 0.45 7.09
Tranverse 1 x 3 16.08 0.23 0.45 4.99
Internal 1 x 1 30.00 0.23 0.30 2.07
Stair case beams 1 x 1 3.66 0.30 0.45 0.49
T-Beams 1 x 6 2.43 0.30 0.75 3.28
In varandah 1 x 4 3.66 0.23 0.30 1.01
17.92 rmt 9589.81

shuttering.
Roof slab---150mm thick

Slab area 1 x 1 23.36 16.68 ----- 389.64
Deduct stairs 1 x 1 6.26 3.66 ----- -22.91
366.73 sqm 1272.64

shuttering.
Staircase slab---200mm thick

Stairs slab 1 x 1 6.26 3.66 ----- 22.91
22.91 cum 1524.99
13 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as

per drawings and technical specifications for Bars below 36 mm dia including
over laps and wastage, where they are not welded
1 x 1 31.51 ----- ----- 31.51

31.51 T 47957.80
14 Impervious coat over roof with CM (1:3), 20 mm thick including cost and
conveyance of all materials and all labour charges etc.complete
Slab area 1 x 1 23.36 16.68 ----- 389.64

Deduct stairs 1 x 1 6.26 3.66 ----- -22.91
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
366.73 sqm 458.73
15 Masonry work in CM (1:6) prop with Flyash Cement solid blocks of size 290 x
150 x 140 mm for manufacturing of flyash solid blocks using flyash of 80 kgs,
cement of 15 kgs. Gypsum of 5 kgs. and stone dust including cost and
conveyance of all materials, labour charges, seiniorage charges, scaffolding and
curing etc., cpomplete with a compresive streangth not lessthan 50 kg/sqm for
walls for Superstructure Walls.
Basement
Longitudinal 1 x 3 22.82 0.23 0.90 14.17
Tranverse 1 x 3 16.08 0.23 0.90 9.99
Internal 1 x 1 30.00 0.23 0.90 6.21
30.37 cum 6393.09
16 Masonry work in CM (1:8) prop with Flyash Cement solid blocks of size 290 x
150 x 140 mm for manufacturing of flyash solid blocks using flyash of 80 kgs,
cement of 15 kgs. Gypsum of 5 kgs. and stone dust including cost and
conveyance of all materials, labour charges, seiniorage charges, scaffolding and
curing etc., cpomplete with a compresive streangth not lessthan 50 kg/sqm for
walls for Superstructure Walls.
Super structure
Wall A/R 1 x 1 77.80 0.23 3.96 70.86
Deduct windows w 1 x 6 1.83 0.23 2.14 -5.40
---do--- Doors 1 x 2 1.52 0.23 2.14 -1.50
Varandah 1 x 1 38.90 0.23 1.86 16.64
Internal 1 x 1 30.00 0.23 3.96 27.32
107.92 cum 5811.90
17 Flush type Doors with 35mm Thick Flush Shutters with Bondwood solied Block
Board Type Faced on both sides with Teak veenered Plywood a (Schedule
Item No. 301.)
Main doors---1.52x2.14 1 x 2 ----- ----- ----- 2.00 No 17355.88

Toilet doors---1.05x2.14 1 x 2 ----- ----- ----- 2.00 No 13005.70
---do--- 1 x 4 ----- ----- ----- 4.00 No 9797.76
18 Supply and fixing of Unplasticised Poly Chloride (UPVC) sliding windows two
track sliding duly manufactured using UPVC reinforsed profiles of (62mmx60mm)
(60mmx45mm) x2.0mm for outer frames,(66mmx38mm)58mm x 39mm) x2.0mm
for sliding shutter frames capable of mounting single glazing system, structurally
reinforced with hot dip galvanized up to 50 microns of minimum thickness of
1.2mm prefabricated &welded through fusionwelding the window sash shall be
fitted with 5mm thick clear float glass of reputed make duly fixed with TPV
gasket/EPDM weathering seal resistent accessories like locking system 1No .,
Per set of sashes and the system is to be installed at the site etc., including cost
and conveyence of all materials,accessories ,labour charges for
transportation,erriction at site with templates for casement windows sizing
complete for finished item of work including C.P & O.H excluding VAT
Windows 1 x 6 1.83 ----- 2.14 23.50 sqm 6146.57
19 Ornamental Plastering with CM (1:3), 12 mm thick including cost and conveyance

of all materials and all labour charges etc.complete
Slab area 1 x 1 23.36 16.68 ----- 389.64

Deduct stairs 1 x 1 6.26 3.66 ----- -22.91
366.73 sqm 305.82
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
20 Plastering with CM (1:5), 12 mm thick (Dubara)including cost and conveyance of
all materials and all labour charges etc.complete
Inside
Inside Hall 1 x 1 60.56 ----- 4.20 254.35
Deduct doors 1 x 2 1.52 ----- 2.14 -6.51
---do---Windows 1 x 6 1.83 ----- 1.35 -14.82
Varandah 1 x 2 38.94 ----- 4.20 327.10
Deduct opening 1 x 1 10.00 ----- 2.14 -21.40
Lift Walls 1 x 2 10.98 ----- 4.20 92.23
Toilet Walls 1 x 2 30.00 ----- 4.20 252.00
Out side
Building A/R 1 x 1 77.88 ----- 5.20 404.98
Deduct Opening 1 x 1 38.94 ----- 2.14 -83.33
Sun shade 1 x 6 2.43 1.25 ----- 18.23
Slab projection 1 x 1 80.28 0.60 ----- 48.17
1271.00 sqm 336.40
21 Flooring with Flooring with digital / polished glazed full body porcelain
vitrified tiles with any type of design texture such as marble finish, wooden,
bamboo, stone finishes etc., scratch less, stain free and of size 900 x 900
mm and thickness between 9-11 mm 1st quality conforming to IS:13711,
IS:13712, IS:13630,set over base coat of cement mortar (1:8), 12 mm thick over
CC bed already laid or RCC roof slab, including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm & jointed neatly with white cement paste
to full depth mixed with pigment of matching shade, including cost of all materials
like cement, sand water and tiles etc., complete, including seigniorage charges,
etc., complete for finished item of work, but excluding the cost of conveyance of
all materials.
Hall 1 x 1 18.51 11.73 ----- 217.12

---do---skirting 1 x 1 60.48 ----- 0.15 9.07
Varandah 1 x 1 22.86 3.66 ----- 83.67
---do---skirting 1 x 1 53.04 ----- 0.15 7.96
Varandah 1 x 1 12.42 3.66 ----- 45.46
---do---skirting 1 x 1 32.16 ----- 0.15 4.82
368.10 sqm 2163.11
23 Flooring with Ceramic tiles set over base coat of cement mortar (1:8), 20 mm
thick over CC bed already laid or RCC roof slab, including neat cement slurry of
honey like consistency spread @ 3.3.kgs per sqm & jointed neatly with white
cement paste mixed with pigment of matching shade to full depth, including cost
of all materials like cement, sand water and tiles etc., complete, including
seigniorage charges, labour charges for dressing of tilesetc., complete for
finished item of work, but excluding the cost of conveyance of all materials
Toilet area 1 x 1 6.79 3.66 ----- 24.85

24.85 sqm 1297.87
24 Dadooing with Ceramic tiles set over base coat of cement mortar (1:8), 20 mm
thick over CC bed already laid or RCC roof slab, including neat cement slurry of
honey like consistency spread @ 3.3.kgs per sqm & jointed neatly with white
cement paste mixed with pigment of matching shade to full depth, including cost
of all materials like cement, sand water and tiles etc., complete, including
seigniorage charges, labour charges for dressing of tilesetc., complete for
finished item of work, but excluding the cost of conveyance of all materials
Toilet area 1 x 1 20.90 ----- 1.83 38.25

38.25 sqm 1362.76
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
25 Painting to new walls with 2 coats of Synthetic polymer plastic emulsion paint
having VOC (Volatile Organic Compound) content less than 50 grams/ litre.of
approved brand and shade after thoroughly brushing the surface to remove all
dirt and remains of loose powdered materials, including cost and conveyance of
all materials to work site and all operational, incidental, labour charges etc.
complete for finished item of work as per SS 911 for internal walls
Inner walls:-
Inside Hall 1 x 1 60.56 ----- 4.20 254.35
Deduct doors 1 x 2 1.52 ----- 2.14 -6.51
---do---Windows 1 x 6 1.83 ----- 1.35 -14.82
Varandah 1 x 2 38.94 ----- 4.20 327.10
Deduct opening 1 x 1 10.00 ----- 2.14 -21.40
Lift Walls 1 x 2 10.98 ----- 4.20 92.23
Toilet Walls 1 x 2 30.00 ----- 4.20 252.00
Hall ceiling 1 x 1 18.51 11.73 ----- 217.12
---do---step 1 x 1 60.48 ----- 0.15 9.07
1109.14 sqm 186.07
26 Painting to new walls with 2 coats of Synthetic polymer plastic emulsion paint
having VOC (Volatile Organic Compound) content less than 50 grams/ litre.of
dirt and remains of loose powdered materials, including cost and conveyance of
all materials to work site and all operational, incidental, labour charges etc.
complete for finished item of work as per SS 911 for external walls
Outer walls:-
Building A/R 1 x 1 77.88 ----- 5.20 404.98
Deduct Opening 1 x 1 38.94 ----- 2.14 -83.33
Sun shade 1 x 6 2.43 1.25 ----- 18.23
388.05 sqm 226.59
27 Providing and applying synthetic plaster putty or plaster of paris putty or lime
punning of average 1 to 2 mm thickness over plastered surface to prepare the
surface even and smooth after thoroughly brushing the surface to remove all dirt
and remains of loose powdered materials, applying emery paper, Sand the
surface, clean & wipe off loose dust, applying knifing paste filler by putty knife /
muslin pad, air dry for 2 - 3 hrs, sand with 180 and 320 No., emery paper for the
surface preparation including cost and conveyance of all materials to work site
and all operational, incidental, labour charges etc. complete for finished item of
work for Internal walls
Inner walls:-
Inside Hall 1 x 1 60.56 ----- 4.20 254.35
Deduct doors 1 x 2 1.52 ----- 2.14 -6.51
---do---Windows 1 x 6 1.83 ----- 1.35 -14.82
Varandah 1 x 2 38.94 ----- 4.20 327.10
Deduct opening 1 x 1 10.00 ----- 2.14 -21.40
Lift Walls 1 x 2 10.98 ----- 4.20 92.23
Toilet Walls 1 x 2 30.00 ----- 4.20 252.00
882.95 sqm 208.06
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9
28 Providing and applying synthetic plaster putty or equivalent putty such as birla
wall care putty or texture paint or equivalent such as NCL/ Saicoat texture paint
of average 2 to 3 mm thickness over plastered surface to prepare the surface
even and smooth after thoroughly brushing the surface to remove all dirt and
remains of loose powdered materials, applying emery paper, Sand the surface,
clean & wipe off loose dust, applying putty/ texture paint filler by putty knife /
muslin pad, air dry for 2 - 3 hrs for the surface preparation including cost and
conveyance of all materials to work site and all operational, incidental, labour
charges etc. complete for finished item of work for external walls - excluding
cost of access scaffolding
Outer walls:-
Building A/R 1 x 1 77.88 ----- 5.20 404.98
Deduct Opening 1 x 1 38.94 ----- 2.14 -83.33
Sun shade 1 x 6 2.43 1.25 ----- 18.23
Hall ceiling 1 x 1 18.51 11.73 ----- 217.12
---do---step 1 x 1 60.48 ----- 0.15 9.07
614.24 sqm 481.39
29 Providing and fixing false ceiling consisting of 600mmX600mm, Solid PVC

insulation panels having wall thickness of 1mm thick plain PVC rigid foam sheet
and EPS as defined in of desired thickness depending on insulation required
shall be insert in a frame work made using anodized aluminium Tee section of
sizes 1”X1” (25X25mm, 19 gauge or 1mm thick) in square pattern of grid sizes of
2’X2’ (600X600mm). The aluminium framework is supported from the ceiling with
the help of G.I. hook and G.I. wire/6mm.M.S. rods of required sizes to maintain
proper level etc. the aluminium framework is supported on side wall with the use
of aluminium 1”X1” (25X25mm) angles, complete as per direction of Engineerin-
Charge, manufacture’s specification & drawing
Hall 1 x 1 18.51 11.73 ----- 217.12

---do---step 1 x 1 60.48 ----- 0.15 9.07
226.19 sqm 1339.52
30 Painting with Synthetic enamil paint Gr-I two coats over a primary coat of wood
primer for new wood work including cost and conveyance of all materlas and all
labour charges etc.complete
Doors D1 2.25 x 2 1.52 ----- 2.44 16.69

16.69 sqm 178.08
31 Provision for stainless steel

railing to staircases
32 Cost,fabrication,supply and fixing charges of MS Iron grills of any design including cost of
materials,welding charges,transportation and fixing charges etc.complete
For gates 500.00
300.00 Kg 76.962801
33 Provision for electrification
34 Provision for sanitary fixutres
Total
No. (m) (m) ss (m)
1 2 3 4 5 6 7 8 9

und
Rs. 105.00 Lakhs
Amount
10
154260
151010
276207
Amount
10
841453
78650
142525
Amount
10
334591
105679
15237
Amount
10
171849
466714
34937
1511150
Amount
10
168230
194158
627220
34712
26011
39191
144444
112153
Amount
10
427567
796241
32252
52126
Amount
10
206378
87928
183707
Amount
10
295689
302986
2972
125000
23089
500000
500000
9166316
DATA SHEET
Sl. Index-code Description Unit Quantity Rate Rs. Amount Rs.

No.
1 2 3 4 5 6 7
A)CIVIL WORK:-
1 RBR- Excavation for Structures
FNDN-1 Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring and
bracing, removal of stumps and other deleterious material and disposal upto a
lead of 50 m, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305 MORD / 304
MORTH
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of

MORD
Ordinaryand 301.2.1 of MORT&H
soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day 0.00 370.00 0.00
Mazdoor (Unskilled) day 3.64 370.00 1346.80
Add MA 40% 538.72
b) Material
Add contractor's profit&over heads 13.615% 256.71
Rate per 10cum = (a+b+c) 2142.23
Rate per cum = (a+b+c)/10 214.22
2 RBR-FNDN-2 Filling in foundation trenches as per drawing and technical specification Clause
305.3.9 MORD & 304 MORTH
Sand filling
Unit = cum
a) Labour
Mate day 0.00 370.00 0.00
Add MA 40% 45.88
b) Material
Sand cum 1.00 224.56 224.56
Water charges Kl 0.10 77.00 7.70
Rate per cum = a+b+c+d 446.33
3 BLD- Cement Mortar (1 : 3)

CSTN-1-4 Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 3.73 1788.48
Sand (including 5% wastage) cum 1.05 299.56 314.54
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 370.00 74.00
Add MA 40% 29.60
Grand Total 2206.62

No.
A. MATERIALS:
Cement kg. 288.00 3.73 1073.09
B. MACHINERY
- Nil -
C. LABOUR:
Add MA 40% 29.60
Grand Total 1491.23

A. MATERIALS:
Cement kg. 240.00 3.73 894.24
B. MACHINERY
- Nil -
C. LABOUR:
Add MA 40% 29.60
Grand Total 1312.38

A. MATERIALS:
Cement kg. 180.00 3.73 670.68
B. MACHINERY
- Nil -
C. LABOUR:
Add MA 40% 29.60
Grand Total 1088.82
7 BLD-CSTN-2-7 Plain Cement concrete (1:6:10) using 40 mm metal with Concrete mixture. All
Unit = 1cum
A. MATERIALS:
Cement kg 129.60 3.73 482.89
Coarse aggregate 40 mm cum 0.90 1145.21 1030.69
Fine aggregate (Sand) cum 0.54 224.56 121.26
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.00 471.90 471.90
capacity
C. LABOUR:
Mason 1st class day 0.10 465.00 46.50
Mazdoor (unskilled) day 1.39 370.00 514.30
Water Charges 1% of Labour 5.61
Add MA 40% 226.56
Rate per cum 3294.51
Unit = 1cum
A. MATERIALS:
Cement kg 129.60 3.73 482.89
B. MACHINERY
No.
capacity
C. LABOUR:
Add MA 40% 226.56
work
Unit =upto
1cumplinth level.
A. MATERIALS:
Cement kg 162.00 3.73 603.61
B. MACHINERY
capacity
C. LABOUR:
Add MA 40% 226.56
10 BLD-CSTN-2-2 Plain Cement concrete Grade M10 Nominal mix using 40 mm metal with
Concrete mixture. All work upto plinth level.
Unit = 1cum
A. MATERIALS:
Cement kg 220.00 3.73 819.72
B. MACHINERY
capacity
C. LABOUR:
Add MA 40% 226.56
11 BLD-CSTN-2-11 Plain Cement concrete M20 nominal mix using 20 mm HBG metal with
Concrete mixture including cost and conveyance of all materials and all labour
charges etc.complete
Unit = 1cum
A. MATERIALS:
Cement kg 330.00 3.73 1229.58
B. MACHINERY
capacity
C. LABOUR:
Add MA 40% 226.56
No.
7 Augoring and boring of holes in site for
Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black
cotton soils and ordinary soils as per IS 2911 -
1980 as per approved designs including all
operations, incidental, labour charges, hire
charges of machinery, augur bore drill and
shell equipment, etc, complete including for all
depths and for finished item of work for piles of
450 mm dia for a depth of 4.5m including
under-reaming of two bulbs
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 4.418 370.00 1634.48
Add MA 40% 653.79
2599.82

A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 3.944 370.00 1459.37
Add MA 40% 583.75
2321.29

A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 2.961 370.00 1095.57
Add MA 40% 438.23
1742.63
No.
under-reaming of one bulb
A. MATERIALS :
Nil
B. LABOUR
Mazdoor day 1.875 370.00 693.75
Add MA 40% 277.50
1103.49
9 BLD- R.C.C. M-25 Design Mix

CSTN-2-13 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)
conveyance of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc., to site and including Seigniorage charges, sales & other
taxes on all materials including all operational, incidental and labour charges
such as machine mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work, but excluding
centering, shuttering.
FOUNDATIONS, PLINTH, PEDESTALS

(Below Plinth)
A. MATERIALS:
20mm HBG graded metal cum 0.800 1640.21 1312.17
Sand cum 0.400 224.56 89.82
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
1st Class Mason day 0.133 465.00 61.85
2nd Class Mason day 0.267 420.00 112.14
Mazdoor (Both Men and Women) day 4.600 370.00 1702.00
Add MA 40% 469.00
Add 10% on labour for FF 0.00
B. MACHINERY
capacity
Vibrator hire charges hour 1.330 191.20 254.30
Water (including for curing) kl 1.200
BASIC COST per 1 cum 5933.01
13 FOOTINGS
BASIC COST per 1 cum cum 1.00 5933.01 5933.01
Centering charges cum 1.00 750.00 750.00
Add MA 40% 189.20
Total 7807.86
14 PEDASTALS
Add MA 40% 301.20
Total 8296.41
10 PLINTH BEAMS
No.
Add MA 40% 456.40
Total 10072.44

CSTN-2-13 Supply and placing of the M25 Design Mix Concrete corresponding to IS 456
with 20mm size graded machine crushed hard granite metal (coarse
aggregate) from approved quarry including cost and conveyance of all
materials like cement, fine aggregate (sand) coarse aggregate, water etc., to
site and including seigniorage charges, sales & other taxes on all materials
including all operational, incidental and labour charges such as machine
mixing, pouring concrete , curing etc., complete but excluding cost of steel and
its fabrication charges for finished item of work (APSS No. 402)with minimum
cement content as per IS code from standard suppliers approved by the
department including tremmy pumping, laying concrete, curing etc. complete
but excluding cost of steel and its fabrication charges for finished item of work
for BORED CAST-IN-SITU UNDER REAMED PILES including Bore pile stem
and under ream bulbs
FOUNDATIONS, PLINTH, PEDESTALS

(Below Plinth)
A. MATERIALS:
Sand cum 0.400 224.56 89.82
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
Add MA 40% 351.75
B. MACHINERY
capacity
12 DUR PILES---450mm dia

BASIC COST per 1 No---4.50m depth cum 1.360 4936.74 6713.97
Total 7628.08
13 SUR PILES---230mm dia

BASIC COST per 1 No---2.5m depth cum 0.147 4936.74 725.70
Total 824.50

FOOTINGS & PEDASTALS IN BUILDINGS

A. MATERIALS: GF
Sand cum 0.400 224.56 89.82
No.
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
Add MA 40% 554.95
B. MACHINERY
capacity
FOOTINGS
Add MA 40% 189.20
Total 7846.22

PLINTH BEAMS IN BUILDINGS

A. MATERIALS: GF
Sand cum 0.400 224.56 89.82
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
Add MA 40% 554.95
B. MACHINERY
capacity
Plinth Beam
Add MA 40% 456.40
Total 10110.79

No.
COLUMNS, LINTELS, WATER TANKS, RCC

WALLS IN BUILDINGS
A. MATERIALS: GF
Sand cum 0.400 224.56 89.82
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
Add MA 40% 554.95
B. MACHINERY
capacity
COLUMNS
Add MA 40% 680.00
Total 10320.53
LINTELS IN BUILDINGS
Add MA 40% 484.40
Total 10442.55

RCC SLABS, BEAMS

A. MATERIALS:
Sand cum 0.400 224.56 89.82
Cement Kgs 350.00 3.73 1304.10
B. LABOUR:
Add MA 40% 306.38
No.
B. MACHINERY
capacity
16 BEAMS
Add MA 40% 570.40
Total 9589.81
25 RCC SLABS 150mm thick

BASIC COST per 1 sqm cum 0.150 4442.22 666.33
Centering charges sqm 1.00 389.00 389.00
Add MA 40% 64.80
Total 1272.64

Add MA 40% 64.80
Total 1524.99

Add MA 40% 64.80
Total 1121.23

Add MA 40% 64.80
Total 1096.00

Add MA 40% 64.80
Total 1070.75

Add MA 40% 64.80
Total 1020.29
31 SUNSHADES
BASIC COST per 1 rm cum 0.0375 4442.22 166.58
Centering charges 1 rm sqm 0.60 410.00 246.00
Add MA 40% 74.40
No.
Total 553.28
17 BLD-CSTN-2-18 Supplying, fitting and placing HYSD bar reinforcement in foundation complete
as per drawings and technical specifications for Bars below 36 mm dia
including over laps and wastage, where they are not welded
Unit = t GF
(a) Material
HYSD bars including 5 per cent for overlaps t 1.05 27176.00 28534.80
and wastage
Binding wire kg 6.00 51.00 306.00
(b) Labour for cutting, bending, shifting to
site, tying and
Blacksmith / Barplacing
bender in position day 10.00 585.00 5850.00
Add MA 40% 3820.00
Add 10% on labour for FF
Sundries on Material 0.00
Rate per t = a+b 47957.80
18 Cost,fabrication,supply and fixing charges of

MS
CostIron grills
of Mild of any
Steel design including cost of
sections Kg 1.050 27.18 28.54
materials,welding charges,transportation
Labour charges for fabrication of grills and Kg 1.000 24.00 24.00
fixing
Labour charges
for fixing of grills Kg 1.000 4.00 4.00
Add MA 40% 11.20
76.96
19 BLD-CSTN-7-5 Flooring with digital / polished glazed full

body porcelain vitrified tiles with any type
of design texture such as marble finish,
wooden, bamboo, stone finishes etc.,
scratch less, stain free and of size 900 x
900 mm and thickness between 9-11 mm
1st quality conforming to IS:13711,
IS:13712, IS:13630,set over base coat of
cement mortar (1:8), 12 mm thick over CC bed
already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread
@ 3.3.kgs per sqm & jointed neatly with white
cement paste to full depth mixed with pigment
of matching shade, including cost of all
materials like cement, sand water and tiles
etc., complete, including seigniorage charges,
etc., complete for finished item of work, but
excluding the cost of conveyance of all
materials.
Unit = 10 sqm
A. MATERIALS:
Supply of digital / polished glazed full body sqm 10.10 1479.00 14937.90
porcelain vitrified tiles with any type of design
texture such as marble finish, wooden,
bamboo, stone finishes etc., scratch less,
stain free and of size 1000 x 1000 mm and
thickness between 12-15 mm 1st quality
conforming to IS:13711,IS:13712, IS:13630
(Parts 1 to 15) of any colour and finish
in all shades and designs
Cement for CM (1:8) for base coat kg. 21.60 3.73 80.48
Cement for slurry kg. 33.00 3.73 122.96
Cement for Pointing with CM (1:3) kg. 6.000 27.95 167.70
No.
Sand for CM (1:8) cum 0.12 299.56 35.95
Sand for pointing cum 0.020 299.56 5.99
B. LABOUR
Mason 2nd class day 2.24 420.00 940.80
Mazdoor (unskiled) day 3.30 370.00 1221.00
Add MA 40% 1043.28
Add water charges 1% 1.00% 36.51
Rate for 10 Sqm 21631.13
Basic Rate for 1 Sqm 2163.11
20 BLD-CSTN-7-6 Flooring with full body heavy duty

industrial variety / tact porcelain vitrified
tile of size 300 x 300 / 200 x 100 mm and
thickness between 12-15 mm 1st quality
conforming to IS:13711, IS:13712, IS:13630
(Parts 1 to 15) of any colour and finish in all
shades and designs, set over base coat of
cement mortar (1:8), 12 mm thick over CC bed
already laid or RCC roof slab, including neat
cement slurry of honey like consistency spread
@ 3.3.kgs per sqm & jointed neatly with white
cement paste to full depth mixed with pigment
of matching shade, including cost of all
materials like cement, sand water and tiles
etc., complete, including seigniorage charges,
etc., complete for finished item of work, but
excluding the cost of conveyance of all
materials.
Unit = 10 sqm
A. MATERIALS:
Supply of full body heavy duty industrial variety sqm 10.10 1024.00 10342.40
/ tact porcelain vitrified tile of size 300 x 300 /
200 x 100 mm and thickness between 12-15
mm 1st quality conforming to IS:13711,
IS:13712, IS:13630 (Parts 1 to 15) of any
colour and finish in all shades and designs
Cement for CM (1:8) for base coat kg. 21.60 3.73 80.48
White cement kg. 2.00 27.95 55.90
Sand for CM (1:8) cum 0.12 299.56 35.95
B. LABOUR
Add MA 40% 1043.28
Rate for 10 Sqm 16276.12
Basic Rate for 1 Sqm 1627.61
No.
21 Masonry work in CM (1:8) prop with Flyash GF
Cement solid blocks of size 290 x 150 x 140
mm for manufacturing of flyash solid blocks
using flyash of 80 kgs, cement of 15 kgs.
Gypsum of 5 kgs. and stone dust including
cost and conveyance of all materials, labour
BLD-CSTN-6-18 charges, seiniorage charges, scaffolding and
curing etc., cpomplete with a compresive
streangth not lessthan 50 kg/sqm for walls for
Superstructure Walls.
Ground Floor
Unit = 1 cum
A. MATERIALS:
164.2036124795 No of blocks required for one cum of Masonry No 154.000 17.80 2741.77
Lift Charges cum 1.000 0.00 0.00

Cost of Cement Mortar (1:8) cum 0.100 1088.82 108.88
B. LABOUR
Man Mazdoor day 0.700 370.00 259.00
Woman Mazdoor day 2.100 370.00 777.00
Add MA 40% 647.08
5811.90
22 Flush type Doors with 35mm Thick Flush

Shutters with Bondwood solied Block Board
BLD-CSTN-11-16 Type Faced on both sides with Teak
veenered Plywood a (Schedule Item No.
301.)
Single Shutter :
i 900 x 2000 mm
Sal wood for scantlings cum 0.035 44016.00 1540.56
Flush Shutter 35mm thick (Vide relevant sqm 1.530 2083.00 3186.99
standard specification)
Labour, wrought and putup in position frame sqm 1.800 685.00 1233.00
Labour charges for fixing flush door shutter to sqm 1.800 348.00 626.40
existing frames
Add MA 40% 743.76
Top Tower bolts 150mm long(Aluminium) Nos 1 114.00 114.00
Bottom Tower bolts 150mm long(Aluminium) Nos 1 114.00 114.00
Butt hings with screws 150mm long Nos 3 165.00 495.00
(Aluminium)
Aluminium Aldrop 250mm long Nos 1 391.00 391.00
Aluminium Door handle 125mm long Nos 1 140.00 140.00
Door closer automatic hyper brand IS 3564 Nos 1 1035.00 1035.00
Sundries for hold fasts etc. 178.05
Total for each door 9797.76
For Single door of size 900mm x 2100mm 1.890
area = 10164.30
Rate = 11548.17
For Single door of size 1050mm x 2100mm 2.205

area =
11447.17
Rate = 13005.70
No.
For Single door of size 1.20mm x 2100mm 2.520

area = 12730.04
Rate = 14463.23
23 Supply and fixing of Unplasticised Poly Chloride (UPVC) sliding windows two
track sliding duly manufactured using UPVC reinforsed profiles of
(62mmx60mm)(60mmx45mm) x2.0mm for outer frames,(66mmx38mm)58mm x
39mm) x2.0mm for sliding shutter frames capable of mounting single glazing
system, structurally reinforced with hot dip galvanized up to 50 microns of
minimum thickness of 1.2mm prefabricated &welded through fusionwelding the
window sash shall be fitted with 5mm thick clear float glass of reputed make
duly fixed with TPV gasket/EPDM weathering seal resistent accessories like
locking system 1No ., Per set of sashes and the system is to be installed at the
site etc., including cost and conveyence of all materials,accessories ,labour
charges for transportation,erriction at site with templates for casement windows
sizing complete for finished item of work including C.P & O.H excluding VAT
UNIT -1 sqm 5410.00

BASIC COST per 1 sqm 6146.57
24 BLD-CSTN-6-1 Ornamental Plastering with CM (1:3), 12 mm thick including cost and

conveyance of all materials and all labour charges etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:3) cum 0.150 2206.62 330.99
B. LABOUR: 0.00
Add MA 40% 674.50
C. SCAFOLDING
Access Scafolding charges sqm 10.00 0.00 0.00
Total per 10 sqm 3058.22
25 BLD-CSTN-6-3 Plastering with CM (1:5), 12 mm thick

including cost and conveyance of all materials
and all labour charges etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 1491.23 223.68
B. LABOUR:
Add MA 40% 674.50
C. SCAFOLDING
Access Scafolding charges sqm 10.00 71.76 717.60
Grand Total 3751.60
26 BLD-CSTN-10-6 Painting, Priming Coat on New Wood Work

No.
Unit: 10 sqm
A. MATERIALS :
Wood Primer L 0.700 123.00 86.10
B. LABOUR
Painter--1st Class day 0.210 535.00 112.35
Painter--2nd Class day 0.490 420.00 205.80
Add MA 40% 127.26
Sundries including brushes, soap, putty etc., 1.000% 5.32
Total cost for 10 sqm 536.83
27 BLD-CSTN-10-7 Painting, Priming Coat on New Iron Work
Unit: 10 sqm
A. MATERIALS :
Red Oxide Primer L 0.70 110.00 77.00
B. LABOUR
Add MA 40% 127.26
Sundries including brushes, soap, putty etc., 1.000% 5.22
28 BLD-CSTN-10-12 Painting with Synthetic Enamel paints - Two

Coats - for New Wood Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per L 1.200 214.00 256.80
British Paints (I) Ltd. Gr-I
B. LABOUR
Add MA 40% 218.16
Sundries including brushes, soap, putty etc., 10.20
29 BLD-CSTN-10-12 Painting with Synthetic Enamel paints - Two

Coats - For New Iron Work
A. MATERIALS :
Synthetic Enamel paint (at 20 sqm / litre as per L 1.100 214.00 235.40
British Paints (I) Ltd.
B. LABOUR
Add MA 40% 199.98
Sundries including brushes, soap, putty etc., 9.35
30 BLD-CSTN-10- Painting with Synthetic enamil paint Gr-I

6&12 two coats over a primary coat of wood primer
for new wood work including cost and
conveyance of all materlas and all labour
BLD-CSTN-10-6 536.83
BLD-CSTN-10-12 1030.56
No.
31 BLD-CSTN-10- Painting with Synthetic enamil paint Gr-I
7&12 two coats over a primary coat of Red oxide
primer for new iron work including cost and
conveyance of all materlas and all labour
BLD-CSTN-10-7 527.63
BLD-CSTN-10-12 944.68

32 Flooring with high polished granite 16 to 18

mm mm thick slabs other than black set over
base coat of cement mortar (1:8), 20 mm thick
over CC bed already laid or RCC roof slab,
including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm &
jointed neatly with white cement paste mixed
with pigment of matching shade to full depth,
BLD-CSTN-7-7 including cost of all materials like cement, sand
water and tiles etc., complete, including
seigniorage charges, labour charges for
dressing of tilesetc., complete for finished item
of work, but excluding the cost of conveyance
of all materials
Unit = 10 sqm
A. MATERIALS:
High polished granite 16 to 18 mm thick slab sqm 10.10 2695.00 27219.50
premium other
Cement for CMthan
(1:8)black
for base coat kg. 36.00 3.73 134.14
White cement for jointing & pointing kg. 6.00 36.00 216.00
Cement for jointing kg.
Sand for CM (1:8) cum 0.20 299.56 59.91
C. LABOUR
Mason 2 class
nd
day 1.00 420.00 420.00
Add MA 40% 1910.00
Grand Total 39517.44
Rate per 1sqm 3951.74
33 BLD-CSTN-8-30 Supplying and fixing of false ceiling using

Plaster of Paris Boards 10 mm thick with
standard GI ceiling angles, sections perimeter
channels including cost and conveyance of all
materials and labour charges etc complete
UNIT -1 sqm 321.00

No.
Providing and fixing false ceiling consisting of 600mmX600mm, Solid PVC
insulation panels having wall thickness of 1mm thick plain PVC rigid foam
sheet and EPS as defined in of desired thickness depending on insulation
required shall be insert in a frame work made using anodized aluminium Tee
section of sizes 1”X1” (25X25mm, 19 gauge or 1mm thick) in square pattern of
grid sizes of 2’X2’ (600X600mm). The aluminium framework is supported from
the ceiling with the help of G.I. hook and G.I. wire/6mm.M.S. rods of required
sizes to maintain proper level etc. the aluminium framework is supported on
side wall with the use of aluminium 1”X1” (25X25mm) angles, complete as per
direction of Engineerin-Charge, manufacture’s specification & drawing
UNIT -1 sqm 1179.00

34 BLD-CSTN-2-5 Painting to new walls with 2 coats of Synthetic polymer plastic emulsion
paint having VOC (Volatile Organic Compound) content less than 50 grams/
litre.of approved brand and shade after thoroughly brushing the surface to
remove all dirt and remains of loose powdered materials, including cost and
charges etc. complete for finished item of work as per SS 911 for internal
walls
Unit = 10sqm
A. MATERIALS:
Water based cement primer Gr-I interior grade cum / kg 1.20 128.00 153.60
Acrylic emulsion paint exterior grade with kg 0.80 367.00 293.60
silicon additives having VOC (Volatile Organic
Compound ) content less than 50 grams/ liter.
B. LABOUR:
For cement primer
Painter-Ist class day 0.21 535.00 112.35
Painter-IInd class day 0.49 420.00 205.80
For emulsion
Add MA 40% 345.42
35 BLD-CSTN-2-5 Painting to new walls with 2 coats of acrylic exterior emulsion paint having
VOC (Volatile Organic Compound) content less than 50 grams/ litre.of
dirt and remains of loose powdered materials, including cost and conveyance
of all materials to work site and all operational, incidental, labour charges etc.
complete for finished item of work as per SS 911 for exterior walls
Unit = 10sqm
A. MATERIALS:
Water based cement primer Gr-I-Exterior cum / kg 1.20 163.00 195.60
grade
acrylic exterior emulsion paint having VOC kg 0.80 193.00 154.40
(Volatile Organic Compound) content less than
50 grams/ litre (at 20 sqm / liter as per British
Paints (I) Ltd.
B. LABOUR:
For cement primer
For Emulsion
No.
Add MA 40% 476.52
36 New Providing and applying synthetic plaster putty or plaster of paris putty or
lime punning of average 1 to 2 mm thickness over plastered surface to prepare
the surface even and smooth after thoroughly brushing the surface to remove
all dirt and remains of loose powdered materials, applying emery paper, Sand
the surface, clean & wipe off loose dust, applying knifing paste filler by putty
knife / muslin pad, air dry for 2 - 3 hrs, sand with 180 and 320 No., emery
paper for the surface preparation including cost and conveyance of all
materials to work site and all operational, incidental, labour charges etc.
complete for finished item of work for Internal walls
Unit = 10sqm
A. MATERIALS:
Cement based wall Putty kg 23.00 33.95 780.85
B. LABOUR:
Mazdoor day 0.910 370.00 336.70
Add MA 40% 300.12
37 New Providing and applying synthetic plaster putty or equivalent putty such as birla
wall care putty or texture paint or equivalent such as NCL/ Saicoat texture paint
of average 2 to 3 mm thickness over plastered surface to prepare the surface
even and smooth after thoroughly brushing the surface to remove all dirt and
remains of loose powdered materials, applying emery paper, Sand the surface,
clean & wipe off loose dust, applying putty/ texture paint filler by putty knife /
muslin pad, air dry for 2 - 3 hrs for the surface preparation including cost and
charges etc. complete for finished item of work for external walls - excluding
cost of access scaffolding
Unit = 10sqm
A. MATERIALS:
Cement based wall Putty kg 34.50 33.95 1171.28
B. LABOUR:
Mazdoor day 1.820 370.00 673.40
Labour for access scaffold sqm 10.000 61.83 618.30
Add MA 40% 847.56
Access scaffold as per Buildings SoR sqm 10.000 9.93 99.30
(Cumulative rates for higher floors)
B)ELECTRICAL WORK:-
38 Fixing of 40W tube light luminaire on wall /

Ceiling with / TW round blocks with all
BLD-ELEC-7-9-3 accessories including giving connections and
all labour charges etc., complete.
No.
a) Material
23/0060 twin core flexible copper cable M 1 39.90 39.90
screws with rawal plugs each 2 15.00 30.00
T.W round blocks each 2 9.00 18.00
Cement and sand etc., LS
b) Labour charges
Skilled Electrician/carpenter day 0.1 540.00 54.00
Semi skilled Electrician / Helper day 0.1 425.00 42.50
Add MA 40% 38.60
Rate per each 253.36
Note : Labour Charges considered for 10 fixtures / day .
2.1.1 Wiring with 2 runs of 14/0.3mm (1.0 Sq.mm)

Fire Retardant (FR) P.V.C. insulated flexible
copper cable (ISI MARK) in existing pipe with
6A modular switch, Ceiling rose and 3mm
thick hylam sheet covering to GI switch
39 control box including all labour charges etc.,
complete for light, bell, fan and exhaust fan
points in Non-Residential Buildings except GI
modular box
Taking Output = 6 Points

a) Material
14/0.3mm PVC FR flexible copper wire 100 M 1 952.00 952.00
6A Modular Switch of GM or any other make each 6
83.00 498.00
6A 2 way Ceiling Rose each 6 21.00 126.00
6 Module GI Boxes each 1 123.00 123.00
6 Modular Cover Frame of GM sqm 1 118.00 118.00
b) Labour charges :
Skilled Electrician day 0.6 540.00 324.00
Semi skilled Electrician day 1.2 425.00 510.00
Helpers day 0.6 370.00 222.00
Add MA 40% 422.40
C) Cost for 6 Points 3744.07
Rate per Point = C/6 624.01
40 2.1.4 Supply and fixing of modular type 6A 3 pin

wall plug socket with 6A switch control on a
common switch board with earth continuity
including wire leads, earth connections along
with all labour charges etc., complete.
Taking Output = each
a) Material
6A 3 pin / 2 pin Socket (Modular) each 1 128.00 128.00
6A Modular Switch of GM or any other make each 1
83.00 83.00
b) Labour charges :
Helpers day 0.067 370.00 24.79
Add MA 40% 24.39
No.
41 Supply and Fixing of 16A 3pin and 6A 3pin
plug socket with indicator lamp and 16A fuse
unit and 16A switch control (5 in 1) duly
BLD-ELEC-2-1 recessed in wall with wooden deep box of 6"
x8" x2 1/2" size covered with hylam sheet
including earth connections and all labour
charges etc., complete.

a) Material
20 x 15 cms (8" x6") metal deep box each 1 94.00 94.00
Modular Cover Frame each 1 118.00 118.00
16A 3 pin / 6A 3pin plug socket (5 in 1) each 1 196.00 196.00
b) Labour charges :
Semi Skilled Electrician day 0.1 425.00 42.50
Helpers day 0.1 370.00 37.00
Add MA 40% 53.40
4.4.9 Supply and fixing Distribution board with 20A

single phase plug and Socket, in sheet steel
enclosure with 10/16/20A SP MCB including
42
internal connection and labour charges for
surface / flush mounting etc., complete
a) Material
1 Phase Distribution board with 20A plug and Nos 1
socket. 901.00 901.00
10/16/20A SP MCB Nos 1 176.00 176.00
b) Labour charges :
Skilled Electrician Nos 0.25 535.00 133.75
Semi skilled Electrician Nos 0.25 420.00 105.00
Helpers Nos 0.25 370.00 92.50
Sundries such as Cement, Sand, T.W. Plugs, LS
Screws etc.,
Rate per each
Note : 1. Labour Charges considered for 4 jobs / day
2. For concealing, add the following:
a 1No. Semi skilled mason Day 1 420.00 420.00
b 1/4 bag cement Kg 12.5 3.726 46.58
Add MA 40% 300.50
Rate per Each 2471.50
43 4.4.2 Supply and fixing TPN Distribution board with

IP-42 protection (Metal Door) suitable for three
phase ELCB / RCCB/FP Isolator as incomer
and 10kA SP MCBs as outing going including
internal connection and labour charges for
surface / flush mounting etc., complete.
C 40A FP Isolator/ RCCB / ELCB - 1 No for

incomer, 6-32A SP MCBs - 12 Nos for
outgoing.
a) Material
TPN 12 way D.B with IP-43 Protection (MD) each 1
suitable for single phase ECCB / RCCB/ FP
Isolator. 5166.00 5166.00
40A F.P.Isolator / ECCB / RCCB each 1 712.00 712.00
No.
10 kA - 6-32A range SP MCBs each 12 176.00 2112.00
b) Labour charges :
Semi Skilled Electrician day 1 425.00 425.00
Helpers day 1 370.00 370.00
Sundries such as hardware, cement etc, LS
2. For concealing, add the following:
a 1No. Semi skilled mason Day 1 420.00 420.00
b 1/4 bag cement Kg 12.5 3.726 46.58
Add MA 40% 594.00
44 Providing independent earthling by excavating

a trench to a depth of 1.52 M in all soils, as per
size specified in the Data, using 32mm dia 'B'
class GI pipe of 1.83 Mtrs length with
necessary accessories like copper plate of
BLD-ELEC-5-1 200mm size 16 gauge, weighing 1 Kg duly
providing staggered holes including filling with
equal proportion of Salt and Charcoal in layers
and all labour charges etc., complete for small
quarters.
a) Material
Earth Work Excavation of Hard gravel Soil with cum 0.85 214.22
small boulder for trench 1st step of size 1.5 x
0.6 x 0.9 m (5'x2'x3') 182.09
25% extra for narrow trench & pit and back
filling with Sand, Coke, Salt etc., and leveling
45.52
32mm dia 'B' Class G.I pipe Mtr 1.83 319.00 583.77
200mm dia 16 gauge copper plate wieghing 1 Kg 1.25
Kg 543.00 678.75
Drilling of 16 Nos through holes of 12mm dia to Each 16
G.I pipe 5.00 80.00
G.I Nuts, Bolts an Washers Set 4 12.00 48.00
Hard Coke Kg 25 18.00 450.00
Salt Kg 15 9.00 135.00
b) labour charges for connections Each
Semi skilled Electrician Nos 0.5 425.00 212.50
Helpers Nos 0.5 370.00 185.00
Add MA 40% 159.00
45 Fixing of batten holder / slanting holder in lieu

of ceiling rose of light point complete with all
BLD-ELEC-2-1-7 connections and all labour charges with 40W
bulb (for new installation).
a) Material
PVC batten holder each 1 53.00 53.00
b) Labour charges :
Helpers day 0.05 370.00 18.50
Add MA 40% 18.20
No.
46 Supply of 1200 mm (48") sweep 230V, A.C 50
Bldngs_Elec-9-7-2 Hz.Ceiling fan with 3 Blades and double ball
bearings with all standard accessories.
a) Material
Ceiling Fan as per IS 374 - 1979 and, with each 1 1994.00
double ball bearings, power input not more
than 50W , air delivery more than 200 cubic
meter/min but without Regulator. Makes :
Crompton / Orient
1994.00
Transportation Charges on Unit Cost 1% 19.94
47 Supply and erecting fan hook of 12/15mm dia

Bldngs_Elec-9-7-24 M.S. rod / bar grouted in RCC slab with
making the slab as original.
a) Material
12/15mm plain M.S rod for Fan hook each 1 36.00 36.00
Cement, Sand and Rounding off LS
b) Labour charges for grouting in RCC 35.79
slab, Fixing of Fan hook with masonary
work.
Mason day 0.166 465.00 77.19
Helper day 0.166 370.00 61.42
Add MA 40% 55.44
Note : Labour is Considered for 6 jobs / day
48 Supply and erecting 19/20mm steel tube down

rod of one meter length with bolts & nuts duly
Bldngs_Elec-9-7-25 painted with matching colour of fan complete
a) Material
19/20mm steel tube down rod with bolts & nuts M 1 63.00 63.00
for fan with maching colour.
b) Labour charges for Fixing
Helper day 0.1 370.00 37.00
Add MA 40% 14.80
Note : Labour is Considered for 10 jobs /
day
49 Supply and erecting electronic type regulator

Bldngs_Elec-9-7-26 for ceiling fans 900/1200/1400mm sweep
complete erected on existing board.
a) Material
Module Modular type Electronic step type Fan M 1 289.00
289.00
b) Labour charges.
Semi skilled Electrician day 0.1 370.00 37.00
Add MA 40% 14.80
50 Labour charges for Fixing of Ceiling fan and

regulator including transportation and giving
Bldngs_Elec-9-7-35 connections with twin core wire etc., complete.
No.
a) Material
23/0060 Twin Core wire M 1 39.90 39.90
Unforseen item works, such as painting to LS
down rod, screws etc.,
b) Labour charges.
Helper day 0.125 370.00 46.25
Add MA 40% 18.50
Supply and Run of 4 of 6 Sq.mm WPSC

Aluminium cable along with No.10 SWG G.I
51 BLD-ELEC-6-1-2 bearer wire through PVC cleats with all
accessories including labour charges etc.,
complete for service mains.
a) Material
6 Sq.mm WPSC Aluminium cable 100 M 4 1357.00 5428.00
No.10 SWG G.I wire. (0.026 Kg / Mtr) Length kg 13.4
100 RM 55.00 737.00
PVC Cleats--4 way 100 Nos 1 539.00 539.00
b) labour charges
Skilled Electrician day 2 540.00 1080.00
Semi skilled day 2 425.00 850.00
Helper day 2 370.00 740.00
Add MA 40% 1068.00
C) Cost for 100 M 11863.68
Rate per mtr c/100 118.64
52 Supply, transportation and fixing of 36W

Recessed / Surface mounting 2' x 2' LED
luminaire made of CRCA sheet housing with
powder coated with acrylic diffuser, Constant
current Driver, With System lumen output
≥3200lm operating voltage range of 150 to 265
Volts AC, P.F > 0.9, Surge protection: 2KV,
THD<10%, with high power LED's having
efficacy of > 120 lumins / watt, CCT: 3000K -
5700K, minimum CRI>70, .etc.,, complete. a)
LUMINAIRE MAKE : Phillips / GE / Crompton /
Wipro / Bajaj / Havells / VIN / Renesola b) LED
MAKE : PHILIPS LUMILEDS / CREE /
NICHIA / OSRAM / SAMSUNG.
UNIT -1 No 3750.00
BASIC COST per 1 No 4260.56
53 Supply and transportation of 16W/20W,

1600/2000 lumens, T8,1200mm length LED
retrofit tube light, input voltage AC 220 - 260
Volts with PF>0.9, Surge protection:
2KV,THD<15%, with inbuilt driver and frosted
cover CCT: 3000K - 5700K, minimum
CRI>70, .etc., complete Makes: Phillips / GE /
Crompton / Bajaj / VIN.
UNIT -1 No 938.00
No.
54 Supply and transportation of ......... LED Street

light Luminaire made of pressure diecast
alluminium body with powder coated, having
protective toughned glass, Supply Input
voltage 120 - 270 V AC, P.F > 0.90, high power
LED's having efficacy >120 lumines/watt,
System efficacy >95lm/W and junction
temprature < 70°C, with Ingrees protection
IP65, Luminaire performance complies to IS
10322 (Part 5 / Sec-3), Driver surge protection
4KV, external Surge protection ≥ 5KV with
optics distribution , THD<10% at 110 Volts AC,
driver efficiency >90%, CCT: 3000K - 5700K,
minimum CRI>70, etc., complete a)
LUMINAIRE MAKE :PHILIPS (GREEN LINE) /
OSRAM / SCHREDER (BRIKA) / GE / VIN
(STO) / CROMPTON (LEXUS+) / BAJAJ
(EDGE+) / HALONIX (LUMOS - SUPER) /
HAVELLS (ENDURA CITYLINER NEO) b) LED
MAKE : PHILIPS LUMILEDS / CREE /
NICHIA / OSRAM / SAMSUNG / LG LEDs----
60W.
UNIT -1 No 7768.00
55 Supply of split AC unit with high wall mounted

indoor unit and outdoor condencing unit
Hermetically sealed compressor suitable for
operation on 230V, 50Hz, 1Phase AC supply
capable of performing cooling dehumidifying
air circulating and filtering with cooling and
condensing units with 5mts of required size of
copper piping duly insulated and 3 core copper
flexible chord of required length and cordless
remote control 2.0 TR 3 Star capable of
delivering 18000 BTU/hr and above with
operating on refrigerant R-22 makes Daikin
FTE-M or N Sereis / Carrier Novello / Blue Star
3HW18VB1 / Hitachi (Kazi+) / Voltas 183 PX-
R.
UNIT -1 No 43681.00
56 Supply of 4.0 KVA Stabilizer of make V-Guard /

Real Guard / Uni Stab / ITL.
UNIT -1 No 2567.00
57 Installation of Split Air Conditioners including

all labour charges etc.complete
UNIT -1 No 1347.00
No.
58 Supply, Fabrication of 1set MS bracket suitable
for fixing out door unit of split AC including all
materials and all labour charges etc.
UNIT -1 No 898.00

Enter MA
Overheads & Contractor Profit

FF
916.17
89.82
1304.10
77.66
70.14
2072.00
554.95
277.48
627.63
254.30
6244.25
6244.25
750.00
208.12
980.60
8182.97
FF
916.17
89.82
1304.10
77.66
70.14
2072.00
554.95
277.48
627.63
254.30
6244.25
6244.25
2476.00
502.04
1255.61
10477.90
FF
1312.17
89.82
1304.10
77.66
70.14
2072.00
554.95
277.48
627.63
254.30
6640.25
6640.25
2041.00
748
1283.79
10713.04
6640.25
2344.00
532.84
1295.75
10812.84
1312.17
89.82
1304.10
31.16
55.86
1138.49
306.38
153.19
145.35
58.89
4595.41
4595.41
3428.00
627.44
1177.81
9828.66
666.33
389.00
71.28
153.39
1280.00
888.44
389.00
71.28
183.63
1532.35
533.07
389.00
71.28
135.24
1128.59
510.86
389.00
71.28
132.22
1103.36
488.64
389.00
71.28
129.20
1078.12
444.22
389.00
71.28
123.15
1027.65
166.58
246.00
81.84
67.32
561.74
FF
28534.80
306.00
5850.00
3700.00
3820.00
1337.00
5929.03
49476.83
LEAD STATEMENT
Machine Loading&U
Sl. Name of the Lead in Conveyanc Blasting Total
Description of Material Unit Initial Cost crushing nloading
No. Quarry KM e charges charges Amount
charges charges
1 2 3 4 5 6 7 8 9 12
1 Coarse Sand for Concrete 1.00 Cum Krishna River 11.00 129.56 95.00 0.00 0.00 0.00 224.56
2 Coarse Sand for filling 1.00 Cum Krishna River 11.00 129.56 95.00 0.00 0.00 0.00 224.56
3 Coarse Sand for Mortor 1.00 Cum Krishna River 11.00 129.56 170.00 0.00 0.00 0.00 299.56
4 Aggregates 10mm nominal size 1.00 Cum Kethanakonda 31.60 337.21 659.20 70.00 164.80 0.00 1231.21
7 Gravel 1.00 Cum Savarigudem 25.00 272.50 110.00 0.00 0.00 0.00 382.50
8 Bricks 1000 Nos. Local 25.00 441.40 5200.00 0.00 0.00 362.28 6003.68
Fly-ash bricks(290x150x140
9 size)---50Kg/sqcm 1000 Nos. Ibrahimpatnam 25.00 441.40 17000.00 0.00 0.00 362.28 17803.68
10 Steel 1.00 MT 27176.00 0.00 0.00 0.00 27176.00
11 Cement 1.00 MT 3726.00 0.00 0.00 0.00 3726.00
1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary
Update leads

VJA Meeting Hall Detailed Estimate

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

VJA Meeting Hall Detailed Estimate

Uploaded by

Copyright:

Available Formats

GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

Name of the Work : Construction of Meeting Hall to be constructed by

Estimate Amount Rs. 105.00 Lakhs

Estimate Amount Rs. 105.00 Lakhs

The work"Construction of State Panchayat Resource Centre(SPRC) Building at Kanuru(V)

year 2017-18 vide Progs.Rc.No.2878/CPR/H1/2015 Dt.13.12.17 of the Commissioner,PR&RD,Vijayawada

As per the instructions of the Commissioner,PR&RD,Vijayawada during the field visit,it is

Kanuru of Penamaluru(M)",Est.Cost.Rs.200.00 lakhs.

c)Super structure for GF with walls

d)Inside plasterings & Concealed Electrical pipes & GI boxes

1) Outside plasterings for the buildings

2) Doors & Windows in rooms

3) Flooring with CM(1:3)---7mm thick plastering except in conference hall

4) Flooring with vitrified tiles in conference hall

5) Finishing to walls with Birla wall care in conference hall

6) POP ceiling in conference hall

7) Fans and LED ceiling lights in conference hall

8) Outside and inside white washing

9) Electrical wiring complete,Switch boards,lights only in conference hall

10) Sanitary and water supply lines and fixtures.

1)Vitrified tile flooring in balance rooms

5)PVC Ceiling in balance Rooms

6)Ceiling lights & Fans in balance Rooms

7)Birla wall care Finishing & Paintings

8)Provision for Split Acs

8)Provision for audio system in conference hall

1)Provision for VAT @ 12.00%

2)QC charges @ 0.5%

Deputy Executive Engineer, Assistant Executive Engineer,

S.No Description of item No Rate Amount

1 Completion of incomplete ground floor with 1 9166316 9166316

2 Provision for GST @ 12% -------LS------ 1099958

3 Provision for QC Charges @ 0.5% -------LS------ 45832

4 Provision for seinorage charges -------LS------ 40000

5 Provision for unforeseen items -------LS------ 147894

Deputy Executive Engineer, Assistant Executive Engineer,

Estimate Amount Rs. 105.00 Lakhs

Sl. Description of Item No Length Width Thickne Quantity Unit Rate

1 Earthwork in excavation for structures as per drawing and technical specifications

For Strip Footing1 1 x 1 13.15 5.30 2.44 170.06

2 Filling in foundation trenches as per drawing and technical specification Clause

For Strip Footing1--Beam 1 x 1 12.85 0.75 0.75 7.23

5 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

6 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

8 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

9 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

11 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

Roof slab---150mm thick

12 RCC M- 25 Design mix (Cement:fine aggregate: coarse aggregate)

Staircase slab---200mm thick

13 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as

1 x 1 31.51 ----- ----- 31.51

Slab area 1 x 1 23.36 16.68 ----- 389.64

Main doors---1.52x2.14 1 x 2 ----- ----- ----- 2.00 No 17355.88

Windows 1 x 6 1.83 ----- 2.14 23.50 sqm 6146.57

19 Ornamental Plastering with CM (1:3), 12 mm thick including cost and conveyance

Slab area 1 x 1 23.36 16.68 ----- 389.64

Hall 1 x 1 18.51 11.73 ----- 217.12

Toilet area 1 x 1 6.79 3.66 ----- 24.85

Toilet area 1 x 1 20.90 ----- 1.83 38.25

29 Providing and fixing false ceiling consisting of 600mmX600mm, Solid PVC

Hall 1 x 1 18.51 11.73 ----- 217.12

Doors D1 2.25 x 2 1.52 ----- 2.44 16.69